Property Info
- MLS R4909242
- Unit No 1
- Bedrooms 2
- Bathrooms 3
- Area (sqft) -
- Living Area (sqft) 1702
- Foundation Slab
- Min Lease Slab
Interior Features
- Ceiling Fans(s)
- Crown Molding
- High Ceilings
- Living Room/Dining Room Combo
- Open Floorplan
- PrimaryBedroom Upstairs
- Split Bedroom
- Stone Counters
- Walk-In Closet(s)
Cash Flow
| Cap Rate4.1 | Gross Yield5.3% | Annual Rent$34,200.00 | Property Taxes$7,674.05 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $34,200.00 $2,850.00 / mo | $171,000.00 $2,850.00 / mo | $342,000.00 $2,850.00 / mo | |||
| Estimated Expenses | $7,674.05 | $38,370.25 | $76,740.50 | |||
| Net Cash Flow | $26,525.95 | $132,629.75 | $265,259.50 |